Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.28% first-year return on $70,332 initial cash invested.
3.28%
Cash On Cash
7.3%
Cap Rate
1.26
DSCR
$2,994
Rent
$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,332
Downpayment
20%
$49,840
Closing costs
1%
$2,492
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,994
Total Expenses
$2,802
Mortgage P&I
40%
$1,203
Property Taxes
2%
$53
Home Insurance
3%
$89
HOA
1%
$20
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748